[RHBBANK] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 38.03%
YoY- 2.6%
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 10,568,789 10,776,708 10,413,246 9,577,195 8,022,726 7,153,144 6,149,070 9.43%
PBT 2,231,841 2,250,584 2,735,053 2,470,767 2,384,623 2,249,878 1,899,289 2.72%
Tax -544,253 -582,032 -671,589 -627,229 -594,854 -559,846 -470,744 2.44%
NP 1,687,588 1,668,552 2,063,464 1,843,538 1,789,769 1,690,032 1,428,545 2.81%
-
NP to SH 1,681,624 1,664,972 2,038,000 1,831,190 1,784,742 1,687,913 1,420,258 2.85%
-
Tax Rate 24.39% 25.86% 24.55% 25.39% 24.95% 24.88% 24.79% -
Total Cost 8,881,201 9,108,156 8,349,782 7,733,657 6,232,957 5,463,112 4,720,525 11.09%
-
Net Worth 21,734,444 6,633,629 18,692,321 16,503,317 13,690,552 11,484,920 9,963,325 13.86%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 481,205 424,812 153,425 409,443 499,050 553,760 567,672 -2.71%
Div Payout % 28.62% 25.51% 7.53% 22.36% 27.96% 32.81% 39.97% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 21,734,444 6,633,629 18,692,321 16,503,317 13,690,552 11,484,920 9,963,325 13.86%
NOSH 4,010,045 2,601,423 2,557,089 2,511,920 2,259,167 2,179,301 2,151,906 10.92%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.97% 15.48% 19.82% 19.25% 22.31% 23.63% 23.23% -
ROE 7.74% 25.10% 10.90% 11.10% 13.04% 14.70% 14.25% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 263.56 414.26 407.23 381.27 355.12 328.23 285.75 -1.33%
EPS 43.60 24.20 79.70 72.90 79.00 77.50 66.00 -6.67%
DPS 12.00 16.33 6.00 16.30 22.09 25.41 26.38 -12.29%
NAPS 5.42 2.55 7.31 6.57 6.06 5.27 4.63 2.65%
Adjusted Per Share Value based on latest NOSH - 2,535,261
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 242.43 247.20 238.86 219.69 184.03 164.08 141.05 9.43%
EPS 38.57 38.19 46.75 42.00 40.94 38.72 32.58 2.85%
DPS 11.04 9.74 3.52 9.39 11.45 12.70 13.02 -2.70%
NAPS 4.9855 1.5217 4.2877 3.7856 3.1404 2.6345 2.2854 13.86%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.71 5.67 7.62 7.90 7.69 7.48 8.72 -
P/RPS 1.79 1.37 1.87 2.07 2.17 2.28 3.05 -8.49%
P/EPS 11.23 8.86 9.56 10.84 9.73 9.66 13.21 -2.66%
EY 8.90 11.29 10.46 9.23 10.27 10.35 7.57 2.73%
DY 2.55 2.88 0.79 2.06 2.87 3.40 3.03 -2.83%
P/NAPS 0.87 2.22 1.04 1.20 1.27 1.42 1.88 -12.04%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 27/02/15 24/02/14 26/02/13 28/02/12 22/02/11 -
Price 4.93 5.35 7.96 7.77 7.76 7.80 8.17 -
P/RPS 1.87 1.29 1.95 2.04 2.19 2.38 2.86 -6.83%
P/EPS 11.76 8.36 9.99 10.66 9.82 10.07 12.38 -0.85%
EY 8.51 11.96 10.01 9.38 10.18 9.93 8.08 0.86%
DY 2.43 3.05 0.75 2.10 2.85 3.26 3.23 -4.62%
P/NAPS 0.91 2.10 1.09 1.18 1.28 1.48 1.76 -10.40%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment